Brinno Ratios and Metrics

Market cap in millions TWD. Fiscal year is January - December.

Millions TWD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	May '26 May 7, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Capitalization	4,422	4,633	2,991	2,658	954	1,161
Market Cap Growth	54.78%	54.89%	12.51%	178.68%	-17.85%	66.13%
Enterprise Value	4,268	4,457	2,470	2,170	689	1,020
Last Close Price	125.50	131.50	83.05	73.61	32.77	40.58
PE Ratio	1199.06	1256.15	57.70	60.11	16.80	30.79
PS Ratio	8.49	8.89	5.89	4.90	1.46	2.11
PB Ratio	6.80	7.13	4.36	3.94	2.34	3.34
P/TBV Ratio	6.82	7.15	4.37	3.95	2.35	3.36
P/FCF Ratio	-	-	21.77	185.98	19.52	19.97
P/OCF Ratio	100.98	105.79	20.88	142.29	18.88	19.68
EV/Sales Ratio	8.19	8.56	4.86	4.00	1.05	1.85
EV/EBITDA Ratio	158.78	219.76	86.53	48.00	12.39	17.58
EV/EBIT Ratio	248.02	259.02	95.45	51.01	13.00	18.49
EV/FCF Ratio	-13.08	-	17.98	151.81	14.11	17.54
Debt / Equity Ratio	0.58	0.58	0.01	0.04	0.67	0.81
Debt / EBITDA Ratio	13.95	13.95	0.26	0.49	4.34	4.29
Debt / FCF Ratio	-	-	0.07	1.79	5.58	4.81
Net Debt / Equity Ratio	-0.24	-0.24	-0.76	-0.65	-0.53	-0.50
Net Debt / EBITDA Ratio	-7.62	-7.62	-18.35	-9.63	-3.91	-3.02
Net Debt / FCF Ratio	0.47	0.47	-3.81	-30.44	-4.46	-3.01
Asset Turnover	0.54	0.54	0.64	0.69	0.84	0.95
Inventory Turnover	2.42	2.42	2.03	2.09	2.76	2.27
Quick Ratio	4.92	4.92	5.39	5.61	1.53	3.88
Current Ratio	6.27	6.27	6.93	7.66	1.98	5.27
Return on Equity (ROE)	0.55%	0.55%	7.62%	8.18%	15.04%	11.47%
Return on Assets (ROA)	1.11%	1.11%	2.05%	3.38%	4.28%	5.96%
Return on Invested Capital (ROIC)	3.22%	4.73%	10.95%	16.84%	23.99%	24.50%
Return on Capital Employed (ROCE)	1.70%	1.70%	3.80%	6.20%	13.00%	8.90%
Earnings Yield	0.08%	0.08%	1.73%	1.66%	5.95%	3.25%
FCF Yield	-7.38%	-7.04%	4.59%	0.54%	5.12%	5.01%
Dividend Yield	0.40%	0.38%	2.17%	2.04%	4.07%	2.24%
Payout Ratio	1719.41%	1719.41%	100.94%	83.42%	43.73%	42.82%
Buyback Yield / Dilution	0.12%	0.12%	0.02%	-1.03%	-30.35%	0.47%
Total Shareholder Return	0.52%	0.50%	2.18%	1.00%	-26.28%	2.71%

Source: S&P Global Market Intelligence. Standard template. Financial Sources.